Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.81% first-year return on $76,779 initial cash invested.
-5.81%
Cash On Cash
4.77%
Cap Rate
0.8
DSCR
$2,514
Rent
-$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,514 income − $2,886 expenses = $372 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,514
Total Expenses
$2,886
Mortgage P&I
55%
$1,383
Property Taxes
8%
$198
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$628